| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 16.4 | 26.8 | 60.9 | 106.8 | 278.4 | 488.0 | +75.3% | |
| Change in working capital | 32.3 | (88.1) | (108.9) | (97.3) | (171.3) | 17.1 | +110.0% | |
| Operating cash flow | 149.5 | 61.5 | 249.6 | 172.2 | 292.4 | 458.0 | +56.6% | |
| Capital expenditure | (5.3) | (76.1) | (376.3) | (1,751.4) | (2,773.4) | (1,259.5) | +54.6% | |
| Dividends paid | (64.7) | (37.0) | (73.9) | (101.9) | (25.8) | (26.1) | −1.2% | |
| Free cash flow | 144.6 | (14.6) | (126.6) | (1,579.2) | (1,996.6) | (801.5) | +59.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.